Property Info
- MLS T3530726
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1461
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7% | Annual Rent$19,200.00 | Property Taxes$3,762.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,762.68 | $18,813.40 | $37,626.80 | |||
| Net Cash Flow | $15,437.32 | $77,186.60 | $154,373.20 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |